Price to Compare (PTC) Sample Calculation DISCLAIMER Disclaimer This document does not include factors/adders such as surcharges and sales taxes applicable to PECO distribution service. The PTC contained herein contains best-known values and will be updated as needed in accordance with PECO s Default Service Program ( DSP II ) Order at Docket No. P-2012-2283641. PECO does NOT make any warranty, express or implied, or assume any legal liability for the accuracy, completeness, timeliness or usefulness of the data contained in this document. PECO expressly disclaims any and all liability for inaccuracies, errors, omissions, or lack of timeliness with respect to the information contained herein, and for any damages of any nature (including direct, indirect, incidental, and consequential) arising in connection with the use of the information contained herein.
Price to Compare (PTC) Sample Calculation Methodology The purpose of this document is to explain the methodology used to estimate the costs that are components of the sample PTC calculation model (see Appendix I PTC Sample Calculations Small and Medium Commercial and Industrial) Line 1 Generation Charge consists of C Factor, E Factor, Administrative Cost Factor, Working Capital Factor and AEPS factor (additional AEPS cost not included in C Factor costs). Line 2 Default Supplier Full Requirement Costs are the costs related to all necessary energy, capacity, transmission service other than network integration transmission service, ancillary services, AECs for compliance with the AEPS Act, transmission and distribution losses, congestion management costs, and such other services or products that are required to supply the specified percentage of a procurement class s load except for distribution service. Line 3 This line consists of Miscellaneous Costs, which include the allocations of Net Metering. Line 4 The sum of Default Supplier Full Requirement Costs and Miscellaneous Costs equals the C factor costs prior to the applications of the Overall Line Loss factor ratio and Gross Receipts Tax (GRT). Line 5 Overall Line Loss Factor Ratio = (1-ALL)/(1-LL); ALL refers to the average line loss factor for the procurement class, LL refers to the line loss factor for each specific rate class in the procurement class. Line 6 The C Factor is adjusted by the Overall Line Loss factor ratio. Line losses for the specific rate class can be obtained from PECO Energy Company s Electric Generation Supplier Coordination Tariff. Line 7 The C Factor is further adjusted by GRT. Based on the Notice from Pennsylvania Bulletin Doc. No. 12-1704, GRT is 5.90% for the Tax Year Beginning January 1, 2013. The GRT adjusted factor is 1/(1-5.90%) = 1.0627. Line 8 Final C Factor Line 9 The E factor is the experienced over or under collection calculated under the reconciliation provision of the Generation Supply Adjustment (GSA). Line 10 Administrative Cost Factor includes the costs of the auction or Request for Proposal (RFP) monitor, consultants providing guidance on the development of the procurement plan, legal fees incurred gaining approval the plan, and any other costs associated with designing and implementing a procurement plan. 2
Line 11 Working Capital Factor is the charge to compensate PECO for costs incurred by the utility during the period between when service to its default service customers was rendered and payment is received. Line 12 AEPS Factor is the energy charge for electric service for all rate schedules to recover the costs associated with compliance with the AEPS Act. Line 13 Generation Charge is the sum of the C Factor, E Factor, Administrative Cost Factor, Working Capital Factor and AEPS Factor. Line 14 The PTC consists of the Generation Charge and Transmission Charge. Line 15 The Generation Charge is from the Line 13. Line 16 Transmission Charge provides for full and current cost recovery of all transmission service related costs incurred under the PJM open access transmission tariff on behalf of PECO s default service load. The cost is allocated to all default service customers in each rate class based upon the coincident peak used by PJM to establish the network service obligation. Line 17 PTC: The sum of the Generation Charge and Transmission Charge. Appendix I PTC Sample Calculations Small and Medium Commercial and Industrial 3
Price to Compare ("PTC") Sample Calculation For Illustrative Purposes Only Small Commercial & Industrial Class (Up to 100KW) - Rate GS Appendix 1 - Page 1 of 3 Line No. June 2013 - August 2013 1 Generation Charge = C Factor + E Factor + Administrative Cost Factor + Working Capital Factor + AEPS Factor 2 Default Supplier Full Requirements Costs 8.15 cents/kwh 3 Misc Costs 0.00 cents/kwh 4 Subtotal, Line 4 = Line 2 + Line 3 8.15 cents/kwh 5 Multiplied by Overall Line Loss Factor Ratio (See Note A) 1.0011 6 Subtotal, Line 6 = Line 4 X Line 5 8.16 cents/kwh 7 Multiplied by Adjustment Factor for Gross Receipts Tax, 1/(1-T), T = 5.90% 1.0627 8 C Factor, Line 8 = Line 6 X Line 7, (See Note B) 8.67 cents/kwh 9 E Factor - Reconciliation (See Note C) -0.89 cents/kwh 10 Administrative Cost Factor (See Note C) 0.04 cents/kwh 11 Working Capital Factor (See Note C) 0.04 cents/kwh 12 AEPS Factor (See Note C) 0.02 cents/kwh 13 Generation Charge, Line 13 = Line 8 + Line 9 + Line 10 + Line 11 + Line 12 7.88 14 PTC = Generation Charge + Transmission Charge cents/kwh 15 Generation Charge, from Line 13 7.88 cents/kwh 16 Transmission Charge (See Note D) 0.81 cents/kwh 17 Small Commercial & Industrial Class (Rate GS) PTC, Line 17 = Line 15 + Line 16 8.69 cents/kwh Notes (A) (B) (C) (D) Overall Line Loss Factor Ratio = (1-ALL)/(1-LL); ALL refers to the average line loss factor for the procurement class, LL refers to the line loss factor for the specific rate class. For purpose of forecasting, the transmission and distribution line loss percentages for Rate GS is 9.35%, the average line loss factor for Small Commercial & Industrial class is 9.25%. C Factor costs include energy, capacity, ancillary service and other costs. See PECO's Electric Tariff for details. E Factor and Administrative Cost Factor include the adjustments of overall line loss factor ratio and Gross Receipts Tax (GRT). Working Capital Factor and AEPS Factor include GRT adjustment. Transmission Charge includes GRT adjustment.
Price to Compare ("PTC") Sample Calculation For Illustrative Purposes Only Medium Commercial & Industrial Class (100KW - 500KW) - Rate HT Appendix 1 - Page 2 of 3 Line No. June 2013 - August 2013 1 Generation Charge = C Factor + E Factor + Administrative Cost Factor + Working Capital Factor + AEPS Factor 2 Default Supplier Full Requirements Costs 7.32 cents/kwh 3 Misc Costs 0.00 cents/kwh 4 Subtotal, Line 4 = Line 2 + Line 3 7.32 cents/kwh 5 Multiplied by Overall Line Loss Factor Ratio (See Note A) 0.9622 6 Subtotal, Line 6 = Line 4 X Line 5 7.04 cents/kwh 7 Multiplied by Adjustment Factor for Gross Receipts Tax, 1/(1-T), T = 5.90% 1.0627 8 C Factor, Line 8 = Line 6 X Line 7, (See Note B) 7.48 cents/kwh 9 E Factor - Reconciliation (See Note C) -0.03 cents/kwh 10 Administrative Cost Factor (See Note C) 0.04 cents/kwh 11 Working Capital Factor (See Note C) 0.04 cents/kwh 12 AEPS Factor (See Note C) 0.02 cents/kwh 13 Generation Charge, Line 13 = Line 8 + Line 9 + Line 10 + Line 11 + Line 12 7.55 14 PTC = Generation Charge + Transmission Charge cents/kwh 15 Generation Charge, from Line 13 7.55 cents/kwh 16 Transmission Charge (See Note D) 0.49 cents/kwh 17 Medium Commercial & Industrial Class (Rate HT) PTC, Line 17 = Line 15 + Line 16 8.04 cents/kwh Notes (A) (B) (C) (D) Overall Line Loss Factor Ratio = (1-ALL)/(1-LL); ALL refers to the average line loss factor for the procurement class, LL refers to the line loss factor for the specific rate class. For purpose of forecasting, the transmission and distribution line loss percentages for Rate HT is 3.82%, the average line loss factor for Medium Commercial & Industrial class is 7.46%. C Factor costs include energy, capacity, ancillary service and other costs. See PECO's Electric Tariff for details. E Factor and Administrative Cost Factor include the adjustments of overall line loss factor ratio and Gross Receipts Tax (GRT). Working Capital Factor and AEPS Factor include GRT adjustment. Transmission Charge includes GRT adjustment.
Hourly Price Adder Sample Calculation For Illustrative Purposes Only Large Commercial & Industrial Class ( > 500KW) - Rate PD (Hourly Pricing) Appendix 1 - Page 3 of 3 Line No. June 2013 1 Generation Hourly Price Adder = AS and AEPS Factor + E Factor + Administrative Cost Factor + Working Capital Factor 2 AS and AEPS Factor - Default Supplier Ancillary Services Costs, AEPS Compliance and Misc Costs 0.35 cents/kwh 3 Multiplied by Overall Line Loss Factor Ratio (See Note A) 1.0391 4 Subtotal, Line 4 = Line 2 X Line 3 0.36 cents/kwh 5 Multiplied by Adjustment Factor for Gross Receipts Tax, 1/(1-T), T = 5.90% 1.0627 6 AS and AEPS Factor, Line 6 = Line 4 X Line 5 0.38 cents/kwh 7 E Factor - Reconciliation (See Note B) -3.59 cents/kwh 8 Administrative Cost Factor (See Note B) 0.04 cents/kwh 9 Working Capital Factor (See Note B) 0.04 cents/kwh 10 Generation Hourly Price Adder, Line 10 = Line 6 + Line 7 + Line 8 + Line 9-3.13 cents/kwh 11 Hourly Price Adder to determine PTC = Generation Hourly Price Adder + Transmission Charge 12 Generation Hourly Price Adder, from Line 10-3.13 cents/kwh 13 Transmission Charge (See Note C) 0.49 cents/kwh 14 Large Commercial & Industrial Class (Rate PD) Hourly Price Adder, Line 14 = Line 12 + Line 13-2.64 cents/kwh Notes (A) (B) (C) Overall Line Loss Factor Ratio = (1-ALL)/(1-LL); ALL refers to the average line loss factor for the procurement class, LL refers to the line loss factor for the specific rate class. For purpose of forecasting, the transmission and distribution line loss percentages for Rate PD is 7.76%, the average line loss factor for Large Commercial & Industrial class (Hourly Pricing) is 4.15%. E Factor, Administrative Cost Factor and Working Capital Factor include GRT adjustment. Transmission Charge includes GRT adjustment.